Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $154K |
| Matchday Revenue | $0 |
| Sponsorship | $8K |
| Merchandising | $93K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $20K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $14K |
| Transfer Amortization | $7K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $364K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$1.4M |
$1.8M |
$-367K |
$6.5M |
| Aug 2029 |
$1.4M |
$1.2M |
$139K |
$6.8M |
| Jul 2029 |
$1.4M |
$1.5M |
$-50K |
$6.7M |
| Jun 2029 |
$1.2M |
$1.4M |
$-204K |
$6.7M |
| May 2029 |
$1.3M |
$1.4M |
$-164K |
$6.9M |
| Apr 2029 |
$1.5M |
$1.4M |
$39K |
$7.1M |
| Mar 2029 |
$1.4M |
$1.4M |
$75K |
$7.0M |
| Feb 2029 |
$1.8M |
$1.2M |
$583K |
$6.9M |
| Jan 2029 |
$1.5M |
$1.4M |
$66K |
$6.3M |
| Dec 2028 |
$1.5M |
$1.1M |
$390K |
$6.3M |
| Nov 2028 |
$1.4M |
$1.1M |
$320K |
$5.9M |
| Oct 2028 |
$1.5M |
$2.9M |
$-1.4M |
$5.6M |